The Discounted Cash Flow (DCF) valuation of Yunnan Energy Investment Co Ltd (002053.SZ) is 6.33 CNY. With the latest stock price at 10.64 CNY, the upside of Yunnan Energy Investment Co Ltd based on DCF is -40.5%.
Based on the latest price of 10.64 CNY and our DCF valuation, Yunnan Energy Investment Co Ltd (002053.SZ) is a sell. selling 002053.SZ stocks now will result in a potential gain of 40.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 8.9% | 8.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 3.19 - 13.12 | 6.33 |
| Upside | -70.0% - 23.3% | -40.5% |